|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 08-31 | Sony, Warner Music sue Anthropic over songs used in AI training | RE |
| 08-20 | Mitsui & Co, European Energy Expand e-Methanol Supply from Denmark | MT |
Company Valuation: OMV
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,334 | 15,732 | 13,010 | 12,218 | 15,539 | 22,455 | - | - |
| Change | - | -3.69% | -17.3% | -6.09% | 27.18% | 44.51% | - | - |
| Enterprise Value (EV) 1 | 22,296 | 17,939 | 15,130 | 15,443 | 19,172 | 26,491 | 26,384 | 26,377 |
| Change | - | -19.54% | -15.66% | 2.07% | 24.15% | 38.17% | -0.4% | -0.02% |
| P/E | 7.8x | 4.33x | 8.78x | 8.81x | 15.3x | 7.33x | 8.93x | 9.3x |
| PBR | 1.05x | 0.82x | 0.71x | 0.68x | 0.95x | 1.26x | 1.21x | 1.18x |
| PEG | - | 0.1x | -0.1x | -1.38x | -0.6x | 0x | -0.5x | -2.37x |
| Capitalization / Revenue | 0.44x | 0.25x | 0.33x | 0.35x | 0.62x | 0.78x | 0.84x | 0.9x |
| EV / Revenue | 0.6x | 0.29x | 0.38x | 0.44x | 0.76x | 0.92x | 0.99x | 1.05x |
| EV / EBITDA | 2.25x | 1.3x | 1.75x | 1.88x | 2.69x | 3.36x | 3.65x | 3.84x |
| EV / EBIT | 3.74x | 1.61x | 2.51x | 3x | 4.16x | 4.46x | 5.15x | 5.65x |
| EV / FCF | 4.93x | 3.73x | 5.64x | 6.7x | 7.79x | 16.5x | 13.2x | 13.7x |
| FCF Yield | 20.3% | 26.8% | 17.7% | 14.9% | 12.8% | 6.04% | 7.6% | 7.29% |
| Dividend per Share 2 | 2.3 | 2.8 | 2.95 | 5.05 | 4.4 | 4.571 | 4.747 | 4.926 |
| Rate of return | 4.6% | 5.82% | 7.42% | 13.5% | 9.26% | 6.64% | 6.9% | 7.15% |
| EPS 2 | 6.4 | 11.12 | 4.53 | 4.24 | 3.11 | 9.39 | 7.707 | 7.404 |
| Distribution rate | 35.9% | 25.2% | 65.1% | 119% | 141% | 48.7% | 61.6% | 66.5% |
| Net sales 1 | 37,087 | 62,298 | 39,463 | 34,968 | 25,118 | 28,952 | 26,771 | 25,042 |
| EBITDA 1 | 9,896 | 13,842 | 8,643 | 8,220 | 7,115 | 7,878 | 7,231 | 6,873 |
| EBIT 1 | 5,961 | 11,175 | 6,024 | 5,141 | 4,607 | 5,945 | 5,119 | 4,672 |
| Net income 1 | 2,093 | 3,634 | 1,480 | 1,389 | 1,017 | 3,240 | 2,672 | 2,535 |
| Net Debt 1 | 5,962 | 2,207 | 2,120 | 3,225 | 3,633 | 4,036 | 3,929 | 3,922 |
| Reference price 2 | 49.95 | 48.10 | 39.77 | 37.34 | 47.52 | 68.85 | 68.85 | 68.85 |
| Nbr of stocks (in thousands) | 327,011 | 327,071 | 327,131 | 327,215 | 327,001 | 326,145 | - | - |
| Announcement Date | 2/3/22 | 2/2/23 | 2/1/24 | 2/3/25 | 2/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.69x | 3.5x | 6.59x | 5.34% | 1,676B | |
| 13.78x | 1.91x | 6.25x | 3.37% | 415B | |
| 8.65x | 0.62x | 4.01x | 6.03% | 298B | |
| 8.23x | 0.9x | 3.92x | 3.35% | 257B | |
| 8.44x | 1.08x | 4.48x | 4.51% | 202B | |
| 6.33x | 1.77x | 2.82x | 6.98% | 157B | |
| 4.07x | 1.64x | 3.09x | 7.4% | 129B | |
| 8.23x | 0.88x | 2.17x | 3.61% | 104B | |
| 8.62x | 0.82x | 4.08x | 4.69% | 80.44B | |
| Average | 8.89x | 1.46x | 4.16x | 5.03% | 368.85B | |
| Weighted average by Cap. | 11.49x | 2.39x | 5.47x | 5.04% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- OMV Stock
- 0MKH Stock
- Valuation OMV
Select your edition
All financial news and data tailored to specific country editions
